<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£3,996</td><td>£4,056</td><td>£4,157</td><td>£4,261</td><td>£4,389</td><td>£20,860</td></tr><tr><td>Total Expenses</td><td>£3,987</td><td>£4,039</td><td>£4,092</td><td>£4,146</td><td>£4,201</td><td>£20,464</td></tr><tr><td>Profit Before Tax</td><td>£9</td><td>£17</td><td>£66</td><td>£115</td><td>£188</td><td>£395</td></tr><tr><td>Profit After Tax      </td><td>£8</td><td>£14</td><td>£53</td><td>£93</td><td>£152</td><td>£320</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,236</td><td>£2,334</td><td>£2,686</td><td>£2,847</td><td>£10,304</td></tr><tr><td>Net Return</td><td>£1,208</td><td>£1,250</td><td>£2,387</td><td>£2,780</td><td>£2,999</td><td>£10,624</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>18%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>